Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 15.35M | $ 13.97M | $ 20.96M | $ 34.53M | $ 13.09M |
Gross Profit | $ 3.98M | $ 1.21M | $ 5.75M | $ 5.83M | $ 4.52M |
Operating Income | $ -1.67M | $ -4.76M | $ 2.08M | $ 1.15M | $ 549.38K |
EBITDA | $ -3.26M | $ -4.08M | $ 2.33M | $ 1.70M | $ 1.41M |
Net Income | $ -4.38M | $ -7.13M | $ 929.06K | $ 322.68K | $ 444.10K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 245.16K | $ 1.10M | $ 251.10K | $ 748.81K | $ 350.84K |
Total Assets | $ 13.88M | $ 13.62M | $ 14.41M | $ 14.46M | $ 10.83M |
Total Debt | $ 6.66M | $ 5.90M | $ 7.64M | $ 6.39M | $ 8.67M |
Net Debt | $ 6.41M | $ 4.80M | $ 7.20M | $ 5.65M | $ 4.31M |
Total Liabilities | $ 11.28M | $ 13.04M | $ 12.44M | $ 14.86M | $ 11.87M |
Stockholders' Equity | $ 2.60M | $ 582.61K | $ 1.97M | $ -403.00K | $ -1.04M |
Cash Flow | |||||
Free Cash Flow | $ -1.53M | $ -4.68M | $ -4.14M | $ 3.24M | $ -1.66M |
Operating Cash Flow | $ -1.23M | $ -4.68M | $ -3.65M | $ 4.55M | $ -897.90K |
Investing Cash Flow | $ -296.36K | $ 0.00 | $ -150.61K | $ -1.32M | $ -758.72K |
Financing Cash Flow | $ -1.19M | $ 5.38M | $ 2.56M | $ -3.14M | $ 2.14M |